[PERISAI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.8%
YoY- -49.53%
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 72,205 43,297 27,637 16,309 37,698 29,923 14,012 196.86%
PBT 12,331 3,527 1,932 1,679 761 7,585 4,461 96.35%
Tax 3,427 5,524 2,203 281 18,790 -483 7,011 -37.81%
NP 15,758 9,051 4,135 1,960 19,551 7,102 11,472 23.44%
-
NP to SH 15,262 7,864 3,739 2,022 11,758 12,507 8,324 49.52%
-
Tax Rate -27.79% -156.62% -114.03% -16.74% -2,469.12% 6.37% -157.16% -
Total Cost 56,447 34,246 23,502 14,349 18,147 22,821 2,540 683.05%
-
Net Worth 167,765 148,377 70,625 68,789 66,593 66,593 62,908 91.73%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 167,765 148,377 70,625 68,789 66,593 66,593 62,908 91.73%
NOSH 233,007 211,967 207,722 208,453 208,106 208,103 208,100 7.79%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 21.82% 20.90% 14.96% 12.02% 51.86% 23.73% 81.87% -
ROE 9.10% 5.30% 5.29% 2.94% 17.66% 18.78% 13.23% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.99 20.43 13.30 7.82 18.11 14.38 6.73 175.50%
EPS 6.55 3.71 1.80 0.97 5.65 6.01 4.00 38.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.34 0.33 0.32 0.32 0.3023 77.87%
Adjusted Per Share Value based on latest NOSH - 206,391
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.73 3.43 2.19 1.29 2.99 2.37 1.11 197.20%
EPS 1.21 0.62 0.30 0.16 0.93 0.99 0.66 49.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1177 0.056 0.0546 0.0528 0.0528 0.0499 91.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.30 0.39 0.54 0.53 0.62 1.41 1.16 -
P/RPS 0.97 1.91 4.06 6.77 3.42 9.81 17.23 -85.18%
P/EPS 4.58 10.51 30.00 54.64 10.97 23.46 29.00 -70.61%
EY 21.83 9.51 3.33 1.83 9.11 4.26 3.45 240.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 1.59 1.61 1.94 4.41 3.84 -76.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 30/05/08 27/02/08 28/11/07 29/08/07 -
Price 0.24 0.30 0.45 0.60 0.54 1.22 1.25 -
P/RPS 0.77 1.47 3.38 7.67 2.98 8.48 18.56 -87.89%
P/EPS 3.66 8.09 25.00 61.86 9.56 20.30 31.25 -75.90%
EY 27.29 12.37 4.00 1.62 10.46 4.93 3.20 314.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 1.32 1.82 1.69 3.81 4.13 -81.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment